Highlights

[RSAWIT] YoY Quarter Result on 2016-09-30 [#3]

Stock [RSAWIT]: RIMBUNAN SAWIT BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     128.09%    YoY -     145.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 80,545 81,399 82,581 74,370 52,185 61,981 82,051 -0.31%
  YoY % -1.05% -1.43% 11.04% 42.51% -15.80% -24.46% -
  Horiz. % 98.16% 99.21% 100.65% 90.64% 63.60% 75.54% 100.00%
PBT -4,463 -20,624 -3,492 2,077 -7,917 964 11,723 -
  YoY % 78.36% -490.61% -268.13% 126.23% -921.27% -91.78% -
  Horiz. % -38.07% -175.93% -29.79% 17.72% -67.53% 8.22% 100.00%
Tax 2,059 1,853 -5,507 -502 1,678 -334 1,056 11.77%
  YoY % 11.12% 133.65% -997.01% -129.92% 602.40% -131.63% -
  Horiz. % 194.98% 175.47% -521.50% -47.54% 158.90% -31.63% 100.00%
NP -2,404 -18,771 -8,999 1,575 -6,239 630 12,779 -
  YoY % 87.19% -108.59% -671.37% 125.24% -1,090.32% -95.07% -
  Horiz. % -18.81% -146.89% -70.42% 12.32% -48.82% 4.93% 100.00%
NP to SH 252 -14,928 -4,467 2,240 -4,873 746 11,104 -46.78%
  YoY % 101.69% -234.18% -299.42% 145.97% -753.22% -93.28% -
  Horiz. % 2.27% -134.44% -40.23% 20.17% -43.89% 6.72% 100.00%
Tax Rate - % - % - % 24.17 % - % 34.65 % -9.01 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 484.57% -
  Horiz. % 0.00% 0.00% 0.00% -268.26% 0.00% -384.57% 100.00%
Total Cost 82,949 100,170 91,580 72,795 58,424 61,351 69,272 3.05%
  YoY % -17.19% 9.38% 25.81% 24.60% -4.77% -11.43% -
  Horiz. % 119.74% 144.60% 132.20% 105.09% 84.34% 88.57% 100.00%
Net Worth 592,099 755,437 939,192 1,020,861 1,096,425 1,081,699 1,172,088 -10.75%
  YoY % -21.62% -19.57% -8.00% -6.89% 1.36% -7.71% -
  Horiz. % 50.52% 64.45% 80.13% 87.10% 93.54% 92.29% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 592,099 755,437 939,192 1,020,861 1,096,425 1,081,699 1,172,088 -10.75%
  YoY % -21.62% -19.57% -8.00% -6.89% 1.36% -7.71% -
  Horiz. % 50.52% 64.45% 80.13% 87.10% 93.54% 92.29% 100.00%
NOSH 2,041,722 2,041,722 2,041,722 2,041,722 2,030,416 1,865,000 2,056,296 -0.12%
  YoY % 0.00% 0.00% 0.00% 0.56% 8.87% -9.30% -
  Horiz. % 99.29% 99.29% 99.29% 99.29% 98.74% 90.70% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -2.98 % -23.06 % -10.90 % 2.12 % -11.96 % 1.02 % 15.57 % -
  YoY % 87.08% -111.56% -614.15% 117.73% -1,272.55% -93.45% -
  Horiz. % -19.14% -148.11% -70.01% 13.62% -76.81% 6.55% 100.00%
ROE 0.04 % -1.98 % -0.48 % 0.22 % -0.44 % 0.07 % 0.95 % -41.00%
  YoY % 102.02% -312.50% -318.18% 150.00% -728.57% -92.63% -
  Horiz. % 4.21% -208.42% -50.53% 23.16% -46.32% 7.37% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.94 3.99 4.04 3.64 2.57 3.32 3.99 -0.21%
  YoY % -1.25% -1.24% 10.99% 41.63% -22.59% -16.79% -
  Horiz. % 98.75% 100.00% 101.25% 91.23% 64.41% 83.21% 100.00%
EPS 0.01 -0.73 -0.22 0.11 -0.24 0.04 0.54 -48.55%
  YoY % 101.37% -231.82% -300.00% 145.83% -700.00% -92.59% -
  Horiz. % 1.85% -135.19% -40.74% 20.37% -44.44% 7.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2900 0.3700 0.4600 0.5000 0.5400 0.5800 0.5700 -10.65%
  YoY % -21.62% -19.57% -8.00% -7.41% -6.90% 1.75% -
  Horiz. % 50.88% 64.91% 80.70% 87.72% 94.74% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,041,722
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.94 3.99 4.04 3.64 2.56 3.04 4.02 -0.33%
  YoY % -1.25% -1.24% 10.99% 42.19% -15.79% -24.38% -
  Horiz. % 98.01% 99.25% 100.50% 90.55% 63.68% 75.62% 100.00%
EPS 0.01 -0.73 -0.22 0.11 -0.24 0.04 0.54 -48.55%
  YoY % 101.37% -231.82% -300.00% 145.83% -700.00% -92.59% -
  Horiz. % 1.85% -135.19% -40.74% 20.37% -44.44% 7.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2900 0.3700 0.4600 0.5000 0.5370 0.5298 0.5741 -10.75%
  YoY % -21.62% -19.57% -8.00% -6.89% 1.36% -7.72% -
  Horiz. % 50.51% 64.45% 80.13% 87.09% 93.54% 92.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1250 0.2200 0.4100 0.4900 0.5500 0.6950 0.7900 -
P/RPS 3.17 5.52 10.14 13.45 21.40 20.91 19.80 -26.30%
  YoY % -42.57% -45.56% -24.61% -37.15% 2.34% 5.61% -
  Horiz. % 16.01% 27.88% 51.21% 67.93% 108.08% 105.61% 100.00%
P/EPS 1,012.76 -30.09 -187.40 446.63 -229.17 1,737.50 146.30 38.03%
  YoY % 3,465.77% 83.94% -141.96% 294.89% -113.19% 1,087.63% -
  Horiz. % 692.25% -20.57% -128.09% 305.28% -156.64% 1,187.63% 100.00%
EY 0.10 -3.32 -0.53 0.22 -0.44 0.06 0.68 -27.34%
  YoY % 103.01% -526.42% -340.91% 150.00% -833.33% -91.18% -
  Horiz. % 14.71% -488.24% -77.94% 32.35% -64.71% 8.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.59 0.89 0.98 1.02 1.20 1.39 -17.75%
  YoY % -27.12% -33.71% -9.18% -3.92% -15.00% -13.67% -
  Horiz. % 30.94% 42.45% 64.03% 70.50% 73.38% 86.33% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 29/11/18 23/11/17 24/11/16 20/11/15 20/11/14 20/11/13 -
Price 0.1900 0.1650 0.3950 0.5250 0.5150 0.6450 0.8300 -
P/RPS 4.82 4.14 9.77 14.41 20.04 19.41 20.80 -21.62%
  YoY % 16.43% -57.63% -32.20% -28.09% 3.25% -6.68% -
  Horiz. % 23.17% 19.90% 46.97% 69.28% 96.35% 93.32% 100.00%
P/EPS 1,539.39 -22.57 -180.54 478.53 -214.58 1,612.50 153.70 46.79%
  YoY % 6,920.51% 87.50% -137.73% 323.01% -113.31% 949.12% -
  Horiz. % 1,001.55% -14.68% -117.46% 311.34% -139.61% 1,049.12% 100.00%
EY 0.06 -4.43 -0.55 0.21 -0.47 0.06 0.65 -32.76%
  YoY % 101.35% -705.45% -361.90% 144.68% -883.33% -90.77% -
  Horiz. % 9.23% -681.54% -84.62% 32.31% -72.31% 9.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.45 0.86 1.05 0.95 1.11 1.46 -12.39%
  YoY % 46.67% -47.67% -18.10% 10.53% -14.41% -23.97% -
  Horiz. % 45.21% 30.82% 58.90% 71.92% 65.07% 76.03% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

311  453  549  1590 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.92-0.025 
 HIBISCS 0.97+0.09 
 DATAPRP 0.615+0.05 
 SMTRACK 0.165-0.015 
 CORAZA 0.900.00 
 ATAIMS 0.47-0.03 
 HSI-CI2 0.09-0.055 
 OPCOM 1.00+0.015 
 ARMADA 0.545+0.02 
 HSI-CI9 0.17-0.06 
PARTNERS & BROKERS